investorscraft@gmail.com

Intrinsic ValueGECI International S.A. (ALGEC.PA)

Previous Close2.80
Intrinsic Value
Upside potential
Previous Close
2.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GECI International S.A. operates as a technology consulting and digital transformation firm, specializing in cybersecurity and specialist resourcing services. The company serves a diverse clientele across high-stakes industries such as nuclear energy, finance, industrial, telecom, and transport, leveraging its expertise to address complex digital challenges. With a foundation dating back to 1979, GECI has established itself as a trusted partner in France’s technology infrastructure sector, combining deep domain knowledge with agile consulting capabilities. Its market position is reinforced by a focus on mission-critical sectors where regulatory compliance and security are paramount, allowing it to differentiate from broader IT service providers. The company’s revenue model hinges on project-based consulting and managed services, aligning with clients’ long-term digital transformation goals. While relatively small in scale, GECI’s niche focus on cybersecurity and high-assurance environments provides resilience against commoditization pressures in the competitive IT services landscape.

Revenue Profitability And Efficiency

GECI reported revenue of €22.7 million for FY 2024, with net income of €1.1 million, reflecting a net margin of approximately 4.6%. Operating cash flow stood at €2.2 million, supported by disciplined working capital management. Capital expenditures were modest at €239k, indicating a capital-light model typical of consulting firms. The company’s profitability metrics suggest operational efficiency, though its beta of 1.98 highlights earnings volatility relative to the market.

Earnings Power And Capital Efficiency

Diluted EPS of €0.73 demonstrates modest but positive earnings power, with operating cash flow covering capital expenditures by a factor of 9x. The absence of dividends allows for reinvestment in high-margin service lines like cybersecurity. The firm’s capital efficiency is underscored by its asset-light structure, though its small scale may limit economies of scope compared to larger peers.

Balance Sheet And Financial Health

GECI maintains a balanced financial position with €2.6 million in cash against €2.6 million of total debt, suggesting a unlevered profile. The liquidity position appears adequate, with cash representing ~11% of annual revenue. No dividend payouts further preserve financial flexibility, though the modest cash buffer may constrain aggressive growth initiatives without external financing.

Growth Trends And Dividend Policy

The company’s growth trajectory is tied to demand for specialized IT services in regulated industries, with no explicit dividend policy. Its zero dividend payout aligns with reinvestment needs in cybersecurity and digital transformation—key growth areas. The lack of historical dividend payments suggests a focus on organic expansion or strategic acquisitions in niche technology domains.

Valuation And Market Expectations

At a €3.75 million market cap, GECI trades at ~0.16x revenue, reflecting its micro-cap status and sector-specific risks. The elevated beta implies market expectations of cyclicality, though its niche positioning in cybersecurity could warrant premium valuation if growth accelerates. Investors likely price in limited scalability given its concentrated geographic and industry exposure.

Strategic Advantages And Outlook

GECI’s differentiation lies in its sector-specific expertise, particularly in nuclear and finance—industries with high barriers to entry. Cybersecurity tailwinds and EU digital sovereignty trends may support demand, but competition from larger IT service providers remains a challenge. The outlook hinges on its ability to deepen client relationships and expand higher-margin service offerings while maintaining cost discipline.

Sources

Company filings, Euronext Paris data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount